3 bed property for sale, Kelsall Place, Hyde Park, Leeds LS6
View Property Listing
Yorkshire and The Humber, England, LS6
Bedrooms: 3 | Bathrooms: 1
Bedrooms: 3 | Bathrooms: 1
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_yorkshire_and_the_humber: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1002
Initial Investment
£56,500First YearProfit From Rental Income
£19,214
↗ 34%After 5 Years
Change In Property Value
£53,323
↗ 29%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,024 | £12,204 | £12,387 | £12,697 | £13,015 | £62,327 |
| Total Expenses | £7,655 | £7,685 | £7,714 | £7,755 | £7,798 | £38,607 |
| Profit Before Tax | £4,369 | £4,519 | £4,674 | £4,942 | £5,217 | £23,720 |
| Profit After Tax | £3,539 | £3,660 | £3,786 | £4,003 | £4,226 | £19,214 |
| Change In Property Value | £6,475 | £10,531 | £12,120 | £12,848 | £11,349 | £53,323 |
| Net Return | £10,014 | £14,192 | £15,906 | £16,850 | £15,574 | £72,536 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change